Labor Day

Quick Start for:

2011 ISD Summary Worksheet

059/Deaf Smith

180-904/Wildorado ISD


Category Local Tax Roll Value 2011 WTD Mean Ratio 2011 PTAD Value Estimate 2011 Value Assigned
A. Single-Family Residences 1,901,200 1.0266 1,851,938 1,901,200
B. Multi-Family Residences 0 N/A 0 0
C. Vacant Lots 6,000 N/A 6,000 6,000
D. Rural Real(Taxable) 6,751,700 1.0204 6,616,432 6,751,700
F1. Commercial Real 0 N/A 0 0
F2. Industrial Real 0 N/A 0 0
G. Oil, Gas, Minerals 0 N/A 0 0
J. Utilities 388,300 N/A 388,300 388,300
L1. Commercial Personal 91,600 N/A 91,600 91,600
L2. Industrial Personal 0 N/A 0 0
M. Other Personal 0 N/A 0 0
N. Intangible Pers/Uncert 0 N/A 0 0
O. Residential Inventory 0 N/A 0 0
S. Special Inventory 0 N/A 0 0
Subtotal 9,138,800 8,954,270 9,138,800
Less Total Deductions 1,356,185   1,319,265 1,356,185
Total Taxable Value 7,782,615 7,635,005 7,782,615 T2

Category D Detail Local Tax Roll Ratio PTAD Value
Market Value Non-Qualified Acres And Farm/Ranch Imp 3,326,300 .9597 3,465,979
Prod Value Qualified Acres 3,425,400 1.0873 3,150,453
Taxable Value 6,751,700   6,616,432

The taxable values shown here will not match the values reported by your appraisal district

See the ISD DEDUCTION Report for a breakdown of deduction values

Government code subsections 403.302 (J) AND (K) require the Comptroller to certify alternative measures of school district Wealth. These measures are reported for taxable values for maintenance and operation (M&O) tax purposes and for interest and sinking fund (I&S) tax purposes. For districts that have not entered into value limitation agreements, T1 through T6 will be the same as T7 through T12.

Value Taxable For M&O Purposes

T1 T2 T3 T4 T5 T6
8,031,215 7,782,615 8,031,215 7,782,615 7,782,615 7,782,615


Loss To
the Additional
$10,000 Homestead
Exemption
50% of the loss
to the Local Optional
Percentage Homestead
Exemption
248,600 0


T1 = School district taxable value for M&O purposes before the loss to the additional $10,000 homestead exemption

T2 = School district taxable value for M&O purposes after the loss to the additional $10,000 homestead exemption and the tax
ceiling reduction

T3 = T1 minus 50% of the loss to the local optional percentage homestead exemption

T4 = T2 minus 50% of the loss to the local optional percentage homestead exemption

T5 = T2 before the loss to the tax ceiling reduction

T6 = T5 minus 50% of the loss to the local optional percentage homestead exemption

Value Taxable For I&S Purposes

T7 T8 T9 T10 T11 T12
8,031,215 7,782,615 8,031,215 7,782,615 7,782,615 7,782,615

T7 = School district taxable value for I&S purposes before the loss to the additional $10,000 homestead exemption

T8 = School district taxable value for I&S purposes after the loss to the additional $10,000 homestead exemption and the tax
ceiling reduction

T9 = T7 minus 50% of the loss to the local optional percentage homestead exemption

T10 = T8 minus 50% of the loss to the local optional percentage homestead exemption

T11 = T8 before the loss to the tax ceiling reduction

T12 = T11 minus 50% of the loss to the local optional percentage homestead exemption

The PVS found your local value to be valid, and local value was certified

180/Oldham

180-904/Wildorado ISD


Category Local Tax Roll Value 2011 WTD Mean Ratio 2011 PTAD Value Estimate 2011 Value Assigned
A. Single-Family Residences 4,501,690 N/A 4,501,690 4,501,690
B. Multi-Family Residences 0 N/A 0 0
C. Vacant Lots 162,130 N/A 162,130 162,130
D. Rural Real(Taxable) 6,621,340 N/A 6,621,340 6,621,340
F1. Commercial Real 650,040 N/A 650,040 650,040
F2. Industrial Real 126,145,320 N/A 126,145,320 126,145,320
G. Oil, Gas, Minerals 0 N/A 0 0
J. Utilities 1,223,750 N/A 1,223,750 1,223,750
L1. Commercial Personal 1,492,359 N/A 1,492,359 1,492,359
L2. Industrial Personal 3,656,870 N/A 3,656,870 3,656,870
M. Other Personal 344,270 N/A 344,270 344,270
N. Intangible Pers/Uncert 0 N/A 0 0
O. Residential Inventory 0 N/A 0 0
S. Special Inventory 1,842 N/A 1,842 1,842
Subtotal 144,799,611 144,799,611 144,799,611
Less Total Deductions 2,119,385   2,119,385 2,119,385
Total Taxable Value 142,680,226 142,680,226 142,680,226 T2

Category D Detail Local Tax Roll Ratio PTAD Value
Market Value Non-Qualified Acres And Farm/Ranch Imp 2,309,320 N/A 2,309,320
Prod Value Qualified Acres 4,312,020 N/A 4,312,020
Taxable Value 6,621,340   6,621,340

The taxable values shown here will not match the values reported by your appraisal district

See the ISD DEDUCTION Report for a breakdown of deduction values

Government code subsections 403.302 (J) AND (K) require the Comptroller to certify alternative measures of school district Wealth. These measures are reported for taxable values for maintenance and operation (M&O) tax purposes and for interest and sinking fund (I&S) tax purposes. For districts that have not entered into value limitation agreements, T1 through T6 will be the same as T7 through T12.

Value Taxable For M&O Purposes

T1 T2 T3 T4 T5 T6
143,414,081 142,680,226 143,414,081 142,680,226 142,680,226 142,680,226


Loss To
the Additional
$10,000 Homestead
Exemption
50% of the loss
to the Local Optional
Percentage Homestead
Exemption
733,855 0


T1 = School district taxable value for M&O purposes before the loss to the additional $10,000 homestead exemption

T2 = School district taxable value for M&O purposes after the loss to the additional $10,000 homestead exemption and the tax
ceiling reduction

T3 = T1 minus 50% of the loss to the local optional percentage homestead exemption

T4 = T2 minus 50% of the loss to the local optional percentage homestead exemption

T5 = T2 before the loss to the tax ceiling reduction

T6 = T5 minus 50% of the loss to the local optional percentage homestead exemption

Value Taxable For I&S Purposes

T7 T8 T9 T10 T11 T12
143,414,081 142,680,226 143,414,081 142,680,226 142,680,226 142,680,226

T7 = School district taxable value for I&S purposes before the loss to the additional $10,000 homestead exemption

T8 = School district taxable value for I&S purposes after the loss to the additional $10,000 homestead exemption and the tax
ceiling reduction

T9 = T7 minus 50% of the loss to the local optional percentage homestead exemption

T10 = T8 minus 50% of the loss to the local optional percentage homestead exemption

T11 = T8 before the loss to the tax ceiling reduction

T12 = T11 minus 50% of the loss to the local optional percentage homestead exemption

The PVS found your local value to be valid, and local value was certified

188/Potter

180-904/Wildorado ISD


Category Local Tax Roll Value 2011 WTD Mean Ratio 2011 PTAD Value Estimate 2011 Value Assigned
A. Single-Family Residences 182,147 .8370 217,619 182,147
B. Multi-Family Residences 0 N/A 0 0
C. Vacant Lots 8,040 N/A 8,040 8,040
D. Rural Real(Taxable) 2,670,536 1.0408 2,565,895 2,670,536
F1. Commercial Real 65,561 N/A 65,561 65,561
F2. Industrial Real 0 N/A 0 0
G. Oil, Gas, Minerals 0 N/A 0 0
J. Utilities 503,010 1.0140 496,065 503,010
L1. Commercial Personal 278 N/A 278 278
L2. Industrial Personal 0 N/A 0 0
M. Other Personal 34,200 N/A 34,200 34,200
N. Intangible Pers/Uncert 0 N/A 0 0
O. Residential Inventory 0 N/A 0 0
S. Special Inventory 0 N/A 0 0
Subtotal 3,463,772 3,387,658 3,463,772
Less Total Deductions 227,212   278,077 227,212
Total Taxable Value 3,236,560 3,109,581 3,236,560 T2

Category D Detail Local Tax Roll Ratio PTAD Value
Market Value Non-Qualified Acres And Farm/Ranch Imp 1,103,544 1.0923 1,010,294
Prod Value Qualified Acres 1,566,992 1.0073 1,555,601
Taxable Value 2,670,536   2,565,895

The taxable values shown here will not match the values reported by your appraisal district

See the ISD DEDUCTION Report for a breakdown of deduction values

Government code subsections 403.302 (J) AND (K) require the Comptroller to certify alternative measures of school district Wealth. These measures are reported for taxable values for maintenance and operation (M&O) tax purposes and for interest and sinking fund (I&S) tax purposes. For districts that have not entered into value limitation agreements, T1 through T6 will be the same as T7 through T12.

Value Taxable For M&O Purposes

T1 T2 T3 T4 T5 T6
3,276,560 3,236,560 3,276,560 3,236,560 3,236,560 3,236,560


Loss To
the Additional
$10,000 Homestead
Exemption
50% of the loss
to the Local Optional
Percentage Homestead
Exemption
40,000 0


T1 = School district taxable value for M&O purposes before the loss to the additional $10,000 homestead exemption

T2 = School district taxable value for M&O purposes after the loss to the additional $10,000 homestead exemption and the tax
ceiling reduction

T3 = T1 minus 50% of the loss to the local optional percentage homestead exemption

T4 = T2 minus 50% of the loss to the local optional percentage homestead exemption

T5 = T2 before the loss to the tax ceiling reduction

T6 = T5 minus 50% of the loss to the local optional percentage homestead exemption

Value Taxable For I&S Purposes

T7 T8 T9 T10 T11 T12
3,276,560 3,236,560 3,276,560 3,236,560 3,236,560 3,236,560

T7 = School district taxable value for I&S purposes before the loss to the additional $10,000 homestead exemption

T8 = School district taxable value for I&S purposes after the loss to the additional $10,000 homestead exemption and the tax
ceiling reduction

T9 = T7 minus 50% of the loss to the local optional percentage homestead exemption

T10 = T8 minus 50% of the loss to the local optional percentage homestead exemption

T11 = T8 before the loss to the tax ceiling reduction

T12 = T11 minus 50% of the loss to the local optional percentage homestead exemption

The PVS found your local value to be valid, and local value was certified

180-904/Wildorado ISD



Category Local Tax Roll Value 2011 WTD Mean Ratio 2011 PTAD Value Estimate 2011 Value Assigned
A. Single-Family Residences 6,585,037 1.0021 6,571,247 6,585,037
B. Multi-Family Residences 0 N/A 0 0
C. Vacant Lots 176,170 N/A 176,170 176,170
D. Rural Real(Taxable) 16,043,576 1.0152 15,803,667 16,043,576
F1. Commercial Real 715,601 N/A 715,601 715,601
F2. Industrial Real 126,145,320 N/A 126,145,320 126,145,320
G. Oil, Gas, Minerals 0 N/A 0 0
J. Utilities 2,115,060 1.0033 2,108,115 2,115,060
L1. Commercial Personal 1,584,237 N/A 1,584,237 1,584,237
L2. Industrial Personal 3,656,870 N/A 3,656,870 3,656,870
M. Other Personal 378,470 N/A 378,470 378,470
N. Intangible Pers/Uncert 0 N/A 0 0
O. Residential Inventory 0 N/A 0 0
S. Special Inventory 1,842 N/A 1,842 1,842
Subtotal 157,402,183 157,141,539 157,402,183
Less Total Deductions 3,702,782   3,716,727 3,702,782
Total Taxable Value 153,699,401 153,424,812 153,699,401 T2

Category D Detail Local Tax Roll Ratio PTAD Value
Market Value Non-Qualified Acres And Farm/Ranch Imp 6,739,164 .9932 6,785,593
Prod Value Qualified Acres 9,304,412 1.0318 9,018,074
Taxable Value 16,043,576   15,803,667

The taxable values shown here will not match the values reported by your appraisal district

See the ISD DEDUCTION Report for a breakdown of deduction values

Required Plug-ins